BNBCalc Short Term Rental Investment Analysis 3620 Harley Ave, Fort Worth, TX 76107, USA

2 bed • 1 bath • 6 guests • $211,000

BNB

Calc

Annual Revenue

$41,097

Profit (Cash Flow)

$4,796

Cap Rate

10.9%

Annual Revenue

$41,097

AirDNA projects $194/night at 58% occupancy ($41,097).

BNB Calc projects a 58% occupancy rate, $194 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

12.76% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,796	$9,592	$14,388	$19,184	$23,980	$47,961	$143,883
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$210,999	$210,999	$210,999	$210,999	$210,999	$210,999	$210,999
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$6,330	$12,849	$19,565	$26,482	$33,606	$72,566	$301,152
Total Return	$222,126	$233,442	$244,953	$256,666	$268,587	$331,527	$656,036

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.76%

Cap Rate

10.88%

Return on Investment

37.74%

3620 Harley Ave Fort Worth, Texas, 76107-4023

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,012/mo

Inquire about this property

Contact Agent

Fort Worth

Guide

Zoning

Market

Guide

Laws

Market Data

$41,097

Annual Revenue

Projected nightly rate is $194/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,796

Profit

Revenue

$41,097

Operating Expenses

$18,123

Operating Income

$22,975

Mortgage & Taxes

$18,178

Profit (Cash Flow)

$4,796

$37,580

Cash Investment

Down Payment

Renos & Furnishing

$31,250

Closing Costs

$6,330

Total

$37,580

DSCR Ratio

Strong

1.26

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.76%

Cap Rate

10.88%

Return on Investment

37.74%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$10,618

Deductible property tax

$4,431

Your total deduction

$19,421

Your adjusted annual income

$150,000 - $19,421 = $130,579

Taxes on $130,579 (30%)

$39,174

Your old tax bill

$45,000

Your new tax bill

$39,174

Estimated tax savings

$5,826

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com